2511 S Bahama Circle #AAuroraCO80013
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Aurora at 2511 S Bahama Circle #A, Aurora, CO, 80013 uses $109,395 cash to close to unlock $2,591/yr annual cash flow and $216/mo monthly cash flow. Total monthly income runs $2,597/mo, and a $1,615/mo payment keeps the spread at $216/mo. Purchase price stands at $330,000, and rental yield measures 9.44% with $2,597/mo rent. Return on cash invested shows 22.28% in year one, and 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 116.88% and total cumulative return in cash records $127,859. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,597/mo property income covering a $1,615/mo payment rather than investor’s personal income.
Condo
Built in 2003
N/A lot
$N/A/sqft
$358 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80013, Aurora, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,576 (100%) |
| Owner Occupied HU | 18,859 (71.0%) |
| Renter Occupied HU | 6,986 (26.3%) |
| Vacant Housing Units | 731 ( 2.8%) |
| Median Home Value | $520,533 |
| Average Home Value | $575,621 |
Housing Distribution
Address Breakdown
Residential
26,194
Single Family
22,182
Multi-Family
4,012
Businesses
316
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather Christensen • Keller Williams DTC
Mls Name: REcolorado
Mls Provider:
Mls ID: #9559891
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)